[DAIMAN] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 34.53%
YoY- -8.63%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 159,438 101,971 54,465 166,255 110,134 68,597 28,021 219.05%
PBT 25,659 13,895 7,167 95,339 65,686 54,986 43,694 -29.89%
Tax -13,116 -5,965 -3,257 -32,421 -18,916 -14,763 -11,143 11.49%
NP 12,543 7,930 3,910 62,918 46,770 40,223 32,551 -47.07%
-
NP to SH 12,543 7,930 3,910 62,918 46,770 40,223 32,551 -47.07%
-
Tax Rate 51.12% 42.93% 45.44% 34.01% 28.80% 26.85% 25.50% -
Total Cost 146,895 94,041 50,555 103,337 63,364 28,374 -4,530 -
-
Net Worth 1,079,624 1,074,862 1,086,811 1,084,430 1,061,327 1,055,064 1,065,382 0.89%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 16,845 - - - -
Div Payout % - - - 26.77% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,079,624 1,074,862 1,086,811 1,084,430 1,061,327 1,055,064 1,065,382 0.89%
NOSH 210,453 210,344 210,215 210,568 210,580 210,591 210,549 -0.03%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.87% 7.78% 7.18% 37.84% 42.47% 58.64% 116.17% -
ROE 1.16% 0.74% 0.36% 5.80% 4.41% 3.81% 3.06% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 75.76 48.48 25.91 78.96 52.30 32.57 13.31 219.13%
EPS 5.96 3.77 1.86 29.88 22.21 19.10 15.46 -47.06%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 5.13 5.11 5.17 5.15 5.04 5.01 5.06 0.92%
Adjusted Per Share Value based on latest NOSH - 210,534
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 75.86 48.52 25.91 79.10 52.40 32.64 13.33 219.09%
EPS 5.97 3.77 1.86 29.94 22.25 19.14 15.49 -47.07%
DPS 0.00 0.00 0.00 8.01 0.00 0.00 0.00 -
NAPS 5.1366 5.114 5.1708 5.1595 5.0496 5.0198 5.0689 0.88%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.58 2.65 3.50 3.76 2.88 3.09 2.72 -
P/RPS 3.41 5.47 13.51 4.76 5.51 9.49 20.44 -69.72%
P/EPS 43.29 70.29 188.17 12.58 12.97 16.18 17.59 82.38%
EY 2.31 1.42 0.53 7.95 7.71 6.18 5.68 -45.13%
DY 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.68 0.73 0.57 0.62 0.54 -5.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 26/02/15 25/11/14 29/08/14 27/05/14 25/02/14 26/11/13 -
Price 2.55 2.65 3.12 3.55 3.36 2.98 3.35 -
P/RPS 3.37 5.47 12.04 4.50 6.42 9.15 25.17 -73.86%
P/EPS 42.79 70.29 167.74 11.88 15.13 15.60 21.67 57.45%
EY 2.34 1.42 0.60 8.42 6.61 6.41 4.61 -36.39%
DY 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.60 0.69 0.67 0.59 0.66 -16.91%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment